{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/298540","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"298540","name":"더네이쳐홀딩스","market":"KOSDAQ","sector":"의복 액세서리 제조업","lastPrice":6670,"marketCap":96624194620,"sharesOutstanding":14486386,"asOf":"2026-09-26T15:09:35.526Z"},"valuation":{"fiscalYear":2025,"per":14.18,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.29,"psr":0.2,"evEbitda":5.59,"ev":231351494512,"fcff":23498469378,"fcffYield":0.1016,"roe":0.0202,"revenueGrowth":{"y1":-0.0762,"y3":-0.0138,"y5":0.1042},"operatingIncomeGrowth":{"y1":-0.7685,"y3":-0.575,"y5":-0.339},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.050Z"},"price":{"high52w":10030,"low52w":5780,"fromHigh":-0.335,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.154},{"label":"6개월","value":-0.1338},{"label":"1년","value":-0.3383},{"label":"3년","value":-0.7131},{"label":"5년","value":-0.7852}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":5.43,"payoutPct":706.79},{"fiscalYear":2024,"dps":500,"yieldPct":5.34,"payoutPct":37.92},{"fiscalYear":2023,"dps":400,"yieldPct":2.25,"payoutPct":11.22},{"fiscalYear":2022,"dps":400,"yieldPct":1.21,"payoutPct":8.48},{"fiscalYear":2021,"dps":200,"yieldPct":0.72,"payoutPct":4.99},{"fiscalYear":2020,"dps":400,"yieldPct":1.03,"payoutPct":7.59}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":290883711864,"operatingIncome":55211663468,"netIncome":40386639767,"controllingNetIncome":40399948678,"ebitda":56644252071,"fcff":-20328701376,"cfo":43556792250,"capex":64196427871,"totalAssets":258461732887,"totalLiabilities":93802319479,"totalEquity":164659413408,"cash":85213833048,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":370323448510,"operatingIncome":68897806168,"netIncome":58306085147,"controllingNetIncome":58312115062,"ebitda":69958351571,"fcff":-45459625240,"cfo":40448894271,"capex":86967721735,"totalAssets":378055808576,"totalLiabilities":157966001542,"totalEquity":220089807034,"cash":57816213535,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":497852449325,"operatingIncome":90782683462,"netIncome":69285640004,"controllingNetIncome":68611815172,"ebitda":null,"fcff":13637712699,"cfo":34184319424,"capex":22787549002,"totalAssets":567142655592,"totalLiabilities":247635672808,"totalEquity":319506982784,"cash":28649115907,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":548443577367,"operatingIncome":66951645379,"netIncome":52424405163,"controllingNetIncome":49448516970,"ebitda":80011914681,"fcff":19599854629,"cfo":46188026769,"capex":31746768352,"totalAssets":640170812777,"totalLiabilities":270883018769,"totalEquity":369287794008,"cash":39468029560,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":516897055775,"operatingIncome":30093846387,"netIncome":18991375049,"controllingNetIncome":16394110032,"ebitda":43540834642,"fcff":41644855177,"cfo":57579356456,"capex":21816764945,"totalAssets":698314575870,"totalLiabilities":298690086300,"totalEquity":399624489570,"cash":77109136988,"totalDebt":195844717508},{"fiscalYear":2025,"statement":"연결","revenue":477521854058,"operatingIncome":6968044892,"netIncome":1024799100,"controllingNetIncome":6814640321,"ebitda":41403544892,"fcff":23498469378,"cfo":40952462379,"capex":21969211441,"totalAssets":675904004288,"totalLiabilities":283181770690,"totalEquity":392722233598,"cash":54766557558,"totalDebt":189493857450}],"quarterly":[{"stockCode":"298540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":93370396126,"operatingIncome":-6743654778,"netIncome":-7003727197,"prevYearRevenue":96188685236,"prevYearOperatingIncome":-2487612320,"prevYearNetIncome":-6180706589,"source":"11014","updatedAt":"2026-08-26T22:27:30.176Z"},{"stockCode":"298540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":158604438736,"operatingIncome":4585150462,"netIncome":3741529374,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:30.179Z"},{"stockCode":"298540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":112789452559,"operatingIncome":-877063564,"netIncome":-1840748083,"prevYearRevenue":128794286310,"prevYearOperatingIncome":9510458387,"prevYearNetIncome":8557381578,"source":"11013","updatedAt":"2026-08-26T22:27:29.643Z"},{"stockCode":"298540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":95558586389,"operatingIncome":-1785999376,"netIncome":2154148718,"prevYearRevenue":96752732886,"prevYearOperatingIncome":-383909179,"prevYearNetIncome":-4270384655,"source":"11012","updatedAt":"2026-08-26T22:27:29.933Z"}]}